Trevena, Inc. (TRVN) DCF Valuation

Trevena, Inc. (TRVN) DCF Valuation
  • ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • ✓ Aucune Expertise N'Est Requise; Facile À Suivre

Trevena, Inc. (TRVN) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Save time and improve precision with our (TRVN) DCF Calculator! Equipped with actual data from Trevena, Inc. and customizable assumptions, this tool enables you to forecast, analyze, and value Trevena like a seasoned investor.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue .0 3.1 .6 -.4 3.1 1.7 .9 .5 .3 .2
Revenue Growth, % 0 9800 -81.52 -173.72 -847.61 -45.38 -45.38 -45.38 -45.38 -45.38
EBITDA -25.6 -28.7 -51.1 -55.5 -35.3 -1.0 -.6 -.3 -.2 -.1
EBITDA, % -82609.68 -933.69 -9009.52 13280.14 -1129.22 -60 -60 -60 -60 -60
Depreciation .9 .8 .8 .9 .9 .5 .3 .2 .1 .0
Depreciation, % 2783.87 27.04 148.32 -206.7 28.58 31.12 31.12 31.12 31.12 31.12
EBIT -26.5 -29.5 -51.9 -56.4 -36.2 -1.0 -.6 -.3 -.2 -.1
EBIT, % -85393.55 -960.74 -9157.85 13486.84 -1157.79 -60 -60 -60 -60 -60
Total Cash 35.8 109.4 66.9 38.3 33.0 1.0 .6 .3 .2 .1
Total Cash, percent .1 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .1 .0 .0 .0
Account Receivables, % 0 2.31 0.000176366843 0 0
Inventories .0 .0 2.4 .9 .0 .0 .0 .0 .0 .0
Inventories, % 0 0.000032583904 414.81 -216.75 0 0.000006516781 0.000006516781 0.000006516781 0.000006516781 0.000006516781
Accounts Payable 1.0 1.7 4.5 2.4 2.3 .8 .4 .2 .1 .1
Accounts Payable, % 3377.42 55.16 801.94 -567.46 73.7 45.77 45.77 45.77 45.77 45.77
Capital Expenditure .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Capital Expenditure, % 0 -0.87977 -2.82 6.7 -1.31 -1 -1 -1 -1 -1
Tax Rate, % -0.79558 -0.79558 -0.79558 -0.79558 -0.79558 -0.79558 -0.79558 -0.79558 -0.79558 -0.79558
EBITAT -29.9 -29.8 -51.5 -56.4 -36.5 -1.0 -.6 -.3 -.2 -.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -28.0 -28.4 -50.1 -56.3 -34.8 -2.0 -.6 -.3 -.2 -.1
WACC, % 4.63 4.63 4.59 4.63 4.63 4.62 4.62 4.62 4.62 4.62
PV UFCF
SUM PV UFCF -3.1
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 0
Terminal Value -2
Present Terminal Value -2
Enterprise Value -5
Net Debt 2
Equity Value -7
Diluted Shares Outstanding, MM 1
Equity Value Per Share -9.89

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real TRVN financials.
  • Real-World Data: Historical data and forward-looking estimates (highlighted in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Quickly observe how your inputs affect Trevena, Inc.'s valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Advanced DCF Calculator: Features comprehensive unlevered and levered DCF valuation models tailored for Trevena, Inc. (TRVN).
  • WACC Calculator: Comes with a pre-built Weighted Average Cost of Capital sheet that allows for customizable inputs specific to Trevena.
  • Editable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit Trevena's financial outlook.
  • Built-In Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Trevena, Inc. (TRVN).
  • Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis of Trevena.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Trevena, Inc. (TRVN) data.
  • Step 2: Navigate through the pre-filled sheets to grasp the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the recalculated results, including Trevena, Inc.'s (TRVN) intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose This Calculator?

  • Accurate Data: Real Trevena, Inc. (TRVN) financials ensure reliable valuation results.
  • Customizable: Adjust key parameters like growth rates, WACC, and tax rates to match your projections.
  • Time-Saving: Pre-built calculations eliminate the need to start from scratch.
  • Professional-Grade Tool: Designed for investors, analysts, and consultants.
  • User-Friendly: Intuitive layout and step-by-step instructions make it easy for all users.

Who Should Use Trevena, Inc. (TRVN)?

  • Investors: Assess investment opportunities with confidence using our comprehensive data and insights.
  • Pharmaceutical Analysts: Streamline research with access to detailed reports and market analysis.
  • Healthcare Consultants: Tailor our resources for effective client presentations or strategic recommendations.
  • Biotech Enthusiasts: Enhance your knowledge of drug development and market trends through real-world case studies.
  • Educators and Students: Utilize our materials as a hands-on learning resource in pharmaceutical and biotech courses.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for Trevena, Inc. (TRVN).
  • Real-World Data: Trevena’s historical and projected financials preloaded for thorough analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Visualizations including charts and tables for clear, actionable results.

No products were found matching.